[MEDIAC] QoQ Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 29.24%
YoY- 164.01%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,348,812 1,392,317 1,413,282 1,279,696 1,137,516 1,161,929 1,121,246 13.12%
PBT 224,498 254,085 241,140 227,032 166,733 172,853 128,228 45.31%
Tax -55,732 -64,910 -65,202 -63,916 -41,359 -46,710 -39,204 26.45%
NP 168,766 189,174 175,938 163,116 125,374 126,142 89,024 53.23%
-
NP to SH 165,862 185,302 174,298 160,844 124,449 124,645 90,418 49.90%
-
Tax Rate 24.83% 25.55% 27.04% 28.15% 24.81% 27.02% 30.57% -
Total Cost 1,180,046 1,203,142 1,237,344 1,116,580 1,012,142 1,035,786 1,032,222 9.34%
-
Net Worth 1,191,313 1,165,787 0 0 1,033,858 0 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 99,416 - 86,007 - 62,213 - 46,842 65.22%
Div Payout % 59.94% - 49.35% - 49.99% - 51.81% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,191,313 1,165,787 0 0 1,033,858 0 0 -
NOSH 1,682,170 1,686,614 1,686,420 1,683,359 1,686,005 1,682,593 1,684,983 -0.11%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.51% 13.59% 12.45% 12.75% 11.02% 10.86% 7.94% -
ROE 13.92% 15.90% 0.00% 0.00% 12.04% 0.00% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 80.18 82.55 83.80 76.02 67.47 69.06 66.54 13.24%
EPS 9.86 10.99 10.34 9.56 7.38 7.40 5.36 50.18%
DPS 5.91 0.00 5.10 0.00 3.69 0.00 2.78 65.40%
NAPS 0.7082 0.6912 0.00 0.00 0.6132 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,683,359
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 87.78 90.61 91.98 83.28 74.03 75.62 72.97 13.12%
EPS 10.79 12.06 11.34 10.47 8.10 8.11 5.88 49.94%
DPS 6.47 0.00 5.60 0.00 4.05 0.00 3.05 65.17%
NAPS 0.7753 0.7587 0.00 0.00 0.6728 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.13 0.86 0.87 0.83 0.86 0.54 0.51 -
P/RPS 1.41 1.04 1.04 1.09 1.27 0.78 0.77 49.73%
P/EPS 11.46 7.83 8.42 8.69 11.65 7.29 9.50 13.33%
EY 8.73 12.78 11.88 11.51 8.58 13.72 10.52 -11.70%
DY 5.23 0.00 5.86 0.00 4.29 0.00 5.45 -2.71%
P/NAPS 1.60 1.24 0.00 0.00 1.40 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 25/02/11 25/11/10 25/08/10 26/05/10 25/02/10 25/11/09 -
Price 1.30 0.88 0.86 0.83 0.77 0.57 0.55 -
P/RPS 1.62 1.07 1.03 1.09 1.14 0.83 0.83 56.24%
P/EPS 13.18 8.01 8.32 8.69 10.43 7.69 10.25 18.26%
EY 7.58 12.48 12.02 11.51 9.59 13.00 9.76 -15.52%
DY 4.55 0.00 5.93 0.00 4.79 0.00 5.05 -6.72%
P/NAPS 1.84 1.27 0.00 0.00 1.26 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment